Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.01% first-year return on $318k initial cash invested.
-19.01%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$5,001
Rent
-$5,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $10,035 expenses = $5,034 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,001
Total Expenses
$10,035
Mortgage P&I
142%
$7,097
Property Taxes
14%
$713
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550